<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£39,360</td><td>£39,950</td><td>£40,949</td><td>£41,973</td><td>£43,232</td><td>£205,465</td></tr><tr><td>Total Expenses</td><td>£54,736</td><td>£54,841</td><td>£54,984</td><td>£55,130</td><td>£55,299</td><td>£274,991</td></tr><tr><td>Profit Before Tax</td><td>£-15,376</td><td>£-14,891</td><td>£-14,035</td><td>£-13,157</td><td>£-12,067</td><td>£-69,526</td></tr><tr><td>Profit After Tax      </td><td>£-15,376</td><td>£-14,891</td><td>£-14,035</td><td>£-13,157</td><td>£-12,067</td><td>£-69,526</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,600</td><td>£43,912</td><td>£58,434</td><td>£126,971</td></tr><tr><td>Net Return</td><td>£-15,364</td><td>£-14,879</td><td>£10,566</td><td>£30,754</td><td>£46,367</td><td>£57,445</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>